facilities & environmental services project … · learning space modernization project; the...
TRANSCRIPT
FACILITIES & ENVIRONMENTAL SERVICES PROJECT MANAGEMENT DIVISION
Capital Projects Status Report 3rd Quarter CY2018 November 7, 2018
The Project Management Division (PMD) of the Facilities & Environmental Services Department (FES) is pleased to present the 3rd Quarter Capital Projects Status Report for calendar year 2018. This report provides summary level information on all projects managed by PMD, including both Capital Projects and Capital Maintenance Projects.
The PMD team worked on forty-six (46) active projects (Programming, Design, Construction and Close-Out) in the 3rd Quarter CY2018. The combined budgets for these projects exceeded $50,000,000. Collectively, the PMD Team managed an average of $1.1M worth of work per week in the 3rd Quarter.
During this quarter, PMD managed the construction activities of twenty-three (23) school projects. The 3rd Quarter of 2018 saw the final two School Security projects completed as well as the completion of the Middle School Science Labs referendum projects. PMD also oversaw the completion of Phase 2 of the Albemarle High School Learning Space Modernization project; the ongoing construction at the Western Albemarle High School Science Lab Addition and Renovations project; and the Henley Middle School Security Addition. The Woodbrook Elementary School Additions and Renovations project was completed and the ribbon cutting ceremony took place on October 22nd. Planning has begun for the design of the High School Center and several large school maintenance projects that will take place in CY2019.
PMD’s Transportation projects portfolio is at an exciting stage with the Hydraulic/Barracks Roads Sidewalk Improvements reaching completion in the 3rd Quarter. Design and Right-of-Way efforts continued in the 3rd Quarter for the Ivy Road Sidewalks; Rio Road/Avon Street Extended; and Rt. 250/Rockfish Gap Sidewalk Improvement. VDOT Revenue Sharing projects that began the programming phase in the 3rd Quarter are Commonwealth / Dominion Drives sidewalks; Crozet Square/Oak Street Improvements; and the Library Avenue Extension. The Safe Routes to School projects (Albemarle / Jouett / Greer Sidewalks and the Cale Sidewalks and Crosswalk) also began their programming phases.
Notable projects preparing to enter the construction phase are Hollymead Dam Spillway Improvements; Chapel Hills Stream Restoration; BMP Retrofit at River Run; and four (4) of the Neighborhood Improvements Funding Initiative (NIFI) projects.
Notable projects in design in the 3rd Quarter include Mint Springs Park Maintenance Facility; Dorrier and Simpson Parks Tennis Courts; COB-McIntire Elevators Replacement; COB-McIntire Parking Lot Paving, and the COB-McIntire Window Replacement.
The following sections provide a summary for select capital and maintenance projects and more detailed information on specific Capital Projects; project budget trackers are included for these select projects. Hyperlinks from the All Projects Status List will connect you to the project’s specific information.
We hope you continue to find this report useful and informative.
“Helping to Build a Better Albemarle”
1
ALL PROJECTS STATUS LIST
3RD QUARTER CY2018
The projects listed below are Substantially or Finally Complete Schools:
• Burley Middle School: Learning Space Modernization and Science Lab 2018
• Schools’ Roof Replacements 2018 (Henley Middle, Jouett Middle, Red Hill Elementary, Murray Elementary, and Scottsville Elementary)
• WAHS and AHS Elevator Modernization 2018
• Woodbrook Elementary School Addition and Modernization Transportation:
• Hydraulic and Barracks Road Sidewalk Improvements _______________________________________________________________________________________ The projects listed below are in Programming or Design Local Government:
• 5th Street Computer Room UPS
• COB-McIntire Elevator Replacement
• COB-McIntire Parking Lot Paving 2018
• Department of Social Services Expansion 2018
• Dorrier and Simpson Parks Tennis Court Replacements
• Ivy Creek Natural Area Tenant House Roof Replacement
• Mint Springs Park Maintenance Facility Construction
• Police Evidence and Vehicle Storage Facility Study
• Walnut Creek Park Boat Dock
Neighborhood Improvement Funding Initiatives (NIFI):
• Albemarle/Jouett/Greer Safe Routes To School
• Avon Street Extended Study
• Cale Elementary School Safe Routes To School
• The Square in Crozet Transportation:
• Berkmar Drive Extended – Lewis & Clark Connector Road
• Commonwealth/Dominion Sidewalks
• Ivy Road Sidewalk Improvements
• Rio Road, Avon Street, and Route 250W-Crozet Sidewalk Improvements
Water Resources:
• Hollymead Dam Spillway Improvements
2
ALL PROJECTS STATUS LIST
3RD QUARTER CY2018
The projects listed below are in Construction Neighborhood Improvement Funding Initiatives (NIFI):
• Baker Butler E.S. Sidewalk and Trail System Improvements
• Free Bridge Trail Improvements
• Greenbrier Drive Crosswalk
• Rivanna Greenway Stabilization Schools:
• Greer Elementary and Jouett Middle School Wastewater Pump Stations
• Henley Middle School: Learning Space Modernization and Security 2018
• Western Albemarle High School Science Lab Addition and Modernization 2018
Water Resources:
• BMP Retrofits: River Run and Minor Hill
• Chapel Hills Stream Restoration
3
MAINTENANCE PROJECTS REPORT
3RD QUARTER CY2018
5th Street Computer Room UPS Click here to return to the top
Scope: Replace old, unsupported UPS (Uninterruptable Power Source) System with new expandable UPS
System and associated electrical wiring to support future needs.
Budget: $95,000
Phase: Design
Status: A/E contract routing for signatures. Anticipate Notice to Proceed for A/E to be issued in 4th Quarter
CY2018.
Key Milestones: Anticipate bid opening in late 1st Quarter CY2019
COB - McIntire Elevator Replacement Click here to return to the top
Scope: Design and construct replacement of two elevators cabs and associated controls and mechanicals at
COB McIntire.
Budget: $487,080
Phase: Programming
Status: Project Manager reviewing study fee proposal. Anticipate completing the study phase in late 4th
Quarter CY2018.
Key Milestones:
• Fee proposal submitted by A/E on 10/9/18
• Anticipate Notice to Proceed to A/E for full design in 4th Quarter CY2018
4
MAINTENANCE PROJECTS REPORT
3RD QUARTER CY2018
COB-McIntire Parking Lot Paving 2018 Click here to return to the top
Scope: Milling and paving of upper, middle and lower lots at COB-McIntire. Redesign for upper lot entrance
and additional parking to be executed as approved by owner.
Budget: $492,000
Phase: Design
Status: Received A/E fee proposal 09/5/18.
Key Milestones:
• Anticipate A/E Notice to Proceed 4th Quarter CY2018
• Anticipate bid opening in 1st Quarter CY2019
Department of Social Services Expansion 2018 Click here to return to the top
Scope: Design and construction of four to five new offices at COB 5th Street.
Budget: $85,000
Phase: Design
Status: Design currently being reviewed by Department of Social Services.
Key Milestones:
• Design completed in late 3rd Quarter CY2018
• Anticipate bid opening in 1st Quarter CY2019
Dorrier and Simpson Parks Tennis Courts Replacements Click here to return to the top
Scope: Rebuild the tennis courts at Dorrier Park (two courts with a 13,200 sq. ft. footprint) and Simpson Park
(two courts with a 22,000 sq. ft. footprint).
Budget: $571,875
Phase: Design
Status: 90% design plans have been received and are currently being reviewed by Parks and Recreation staff.
Winter weather dictates that construction take place in 2nd Quarter CY2019.
Key Milestones: Anticipate bid opening 4th Quarter CY2018
5
MAINTENANCE PROJECTS REPORT
3RD QUARTER CY2018
Ivy Creek Natural Area Tenant House Roof Replacement Click here to return to the top
Scope: Remove and replace existing metal roof system; install all necessary underlayment material and
flashing.
Budget: $95,400
Phase: Design
Status: Site visit with owner revealed some structural concerns regarding the building. An assessment of the
building and an order of magnitude must be established before the roof replacement can move forward.
Project Manager to schedule assessment in 4th Quarter CY2018.
Key Milestones: Anticipate soliciting A/E Fee proposals 4th Quarter CY2018
Mint Springs Park Maintenance Facility Construction Click here to return to the top
Scope: Construction of new maintenance shop and installation of new septic field at Mint Springs Valley Park.
Budget: $447,070
Phase: Design
Status: Design completed 09/30/18. Site plans currently being reviewed for approval by CDD.
Key Milestones: Anticipate bid posting in 4th Quarter CY2018
Police Evidence and Vehicle Storage Facility Study Click here to return to the top
Scope: Study to locate and build a secure, single-story facility for storage of specialty and seized vehicles,
forensic vehicle processing, general storage, small interdepartmental staff offices and restrooms. Identify
type of building, general size and capacity.
Budget: $50,000
Phase: Programming
Status: Project manager drafting Request for Proposal documents. Study should be completed in four
months.
Key Milestones: Anticipate issuing Notice to Proceed to A/E in 4th Quarter CY2018
6
MAINTENANCE PROJECTS REPORT
3RD QUARTER CY2018
Walnut Creek Park Boat Dock Click here to return to the top
Scope: Replace the fishing boat dock, pedestrian bridge and ADA walkway that leads to two small shade
shelters and two fishing platforms. Replace Bridge (45' X 5') with floating bridge, Fishing Dock 54' X 5', and
pave 2,162 sq. ft of walkway.
Budget: $75,000
Phase: Design
Status: A/E is proceeding with design. Anticipate bid posting 4th Quarter CY2018.
Key Milestones:
• Notice to Proceed issued to A/E on 08/21/18
• Anticipate construction beginning 1st Quarter CY2019
Greer Elementary and Jouett Middle School Click here to return to the top Wastewater Pump Stations Scope: Replace existing wastewater pump stations at Greer Elementary and Jouett Middle schools.
Budget: Greer ($265,000); Jouett ($240,000)
Phase: Construction
Status: Asphalt has been laid at Jouett. Infill trenches created at Greer; anticipate change over and final
inspections in the 4th Quarter CY2018.
Key Milestones:
• Jouett - Anticipate Substantial Completion 4th Quarter CY2018
• Greer - Anticipate Substantial Completion 4th Quarter CY2018
7
MAINTENANCE PROJECTS REPORT
3RD QUARTER CY2018
Schools’ Roof Replacements 2018 Click here to return to the top
Scope: Partial roof replacements at Henley Middle, Jouett Middle, Red Hill Elementary, Murray Elementary,
and Scottsville Elementary schools.
Budget: $2,725,000
Phase: Construction
Status: Red Hill Elementary, Murray Elementary, and Scottsville Elementary schools were Substantially
Complete in the 3rd Quarter CY2018. Anticipate punchlist walkthrough and Final Completion of Henley Middle
and Jouett Middle schools’ roofs by 4th Quarter CY2018.
Key Milestones: Anticipate Final Completion of all roofs in 4th Quarter CY2018
WAHS and AHS Elevator Modernization 2018 Click here to return to the top
Scope: Renovate and update existing elevators Western Albemarle High School and Albemarle High School.
Budget: $300,000
Phase: Construction
Status: Anticipate final punchlist completed by 10/31/18
Key Milestones: Anticipate Final Completion in 4th Quarter CY2018
8
NEIGHBORHOOD IMPROVEMENT FUNDING INTIATIVES (NIFI)
Albemarle/Jouett/Greer Safe Routes to School (SRTS) Click here to return to the top
Scope: Provide approximately 2,015 ft of pedestrian improvements throughout the complex including 485 ft
of concrete sidewalk (8' wide); 1,430 ft of multi-use trail (10' wide); and 100 ft of pedestrian crosswalks.
Stormwater management for the additional impervious area will also be provided.
Budget: $700,000 ($195,000 in NIFI Funds; $412,000 in leveraged VDOT Safe Routes to School funds;
$103,000 in matching County Revenue sharing funds)
Phase: Design
Status: County has requested from VDOT the Civil Rights Determination of the Disadvantaged Business
Participation Goal for the Preliminary engineering phase. County Staff preparing and submitting scoping
report forms to VDOT. County staff anticipates meeting with VDOT representatives in the 4th Quarter CY2018
to discuss delivery of project as a “no plans” or “minimum plans” project. Either option will reduce the design-
review process time. County Staff anticipates reporting out to the CAC in 4th Quarter CY2018.
Key Milestones:
• BOS approved appropriation on 09/5/18
• Submission of Environmental Early Notification form to VDOT on 10/4/18
• Fee proposal requested from the Engineer on 10/14/18
• Anticipate VDOT and Federal Highway Administration Preliminary Engineering Phase authorization
4th Quarter CY2018
9
NEIGHBORHOOD IMPROVEMENT FUNDING INTIATIVES (NIFI)
Avon Street Extended Study Click here to return to the top
Scope: The objective of this Study is to engage the 5th & Avon Citizens Advisory Committee (CAC) regarding
their desires for the corridor's character, community amenities, and desired infrastructure improvements. A
series of CAC preferred improvements will be developed and include traffic impact analyses on their ability
to mitigate traffic congestion and concerns.
Budget: $78,200
Phase: Programming
Status: Board of Supervisors endorsed the study process on 10/3/18. The study is anticipated to take 14
months to complete.
Key Milestones: Anticipate issuing a Notice to Proceed to Civil Engineer by 4th Quarter CY2018
Baker-Butler Sidewalk and Trail System Improvements Click here to return to the top
Scope: Improve connectivity to increase internal and neighborhood connections to school campus. The
school is currently well connected, but there are several “missing links” to the sidewalk and trail system. Once
constructed, these links will greatly increase the usability of the trail and sidewalk system for the surrounding
neighborhoods, and community at large.
Budget: $200,000
Phase: Construction
Status: Construction will be done by County’s On-Call paving contractor. Received price for scope proposal
on 09/28/18; Engineer currently reviewing. Anticipate construction to begin in 4th Quarter CY2018 and last
two months, barring weather related delays. Anticipate reporting out to CAC in 4th Quarter CY2018.
Key Milestones: Anticipate Notice to Proceed for construction being issued 4th Quarter CY2018
10
NEIGHBORHOOD IMPROVEMENT FUNDING INTIATIVES (NIFI)
Cale Elementary School Safe Routes to School (SRTS) Click here to return to the top
Scope: The design includes a northern sidewalk connection to a planned Avon Street Extended sidewalk
extension project and a southern sidewalk connection to the existing asphalt path on the western side of
Avon Street Extended with a mid-block street crossing in front of Cale Elementary School.
Budget: $512,094 ($125,000 in NIFI Funds; $309,675 in leveraged VDOT Safe Routes to School funds; $77,419
in matching County Revenue sharing funds)
Phase: Design
Status: County has requested from VDOT the Civil Rights Determination of the Disadvantaged Business
Participation Goal for the Preliminary engineering phase. County Staff preparing and submitting scoping
report forms to VDOT. County staff anticipates meeting with VDOT representatives in the 4th Quarter to
discuss delivery of project as a “minimum plans” project. This will reduce the design/review process time.
County Staff anticipates reporting out to the CAC in 4th Quarter CY2018.
Key Milestones:
• BOS approved appropriation on 09/5/18
• Submission of Environmental Early Notification form to VDOT on 10/4/18
• Fee proposal requested from the Engineer on 10/14/18
• Anticipate VDOT and Federal Highway Administration Preliminary Engineering Phase authorization
4th Quarter CY2018
Free Bridge Trail Improvements Click here to return to the top
Scope: Trail improvements under Free Bridge including trail safety, improved access, better visibility from
the road, widened trail with safety rail under the bridge.
Budget: $209,200
Phase: Design
Status: Design was submitted on 09/07/18 and is being reviewed. Anticipate reporting out to the CAC after
the bid opening in the 4th Quarter CY2018.
Key Milestones: Anticipate bid opening in 4th Quarter CY2018
11
NEIGHBORHOOD IMPROVEMENT FUNDING INTIATIVES (NIFI)
Greenbrier Drive Crosswalk Click here to return to the top
Scope: Improve pedestrian safety by adding a crosswalk along the Rio Road corridor at the intersection of
Rio Road and Greenbrier Drive.
Budget: $210,125
Phase: Construction
Status: Bid sets posted on 10/6/18. Anticipate bid opening 10/26/18; anticipate reporting out to the CAC
after bid opening.
Key Milestones: Anticipate Notice to Proceed to be issued 4th Quarter CY2018
Rivanna Greenway Stabilization Click here to return to the top
Scope: Repair the eroding bank of the Rivanna River Greenway using accepted natural stream
methodologies.
Budget: $59,695
Phase: Construction
Status: Bid set was posted on 09/25/18. During a site visit, it was discovered that during the September rain
events more erosion had taken place and the culvert pipe had washed away. This status was reported to CAC
on 10/4/18. Bids came in significantly higher than expected therefore a No Award was posted. Anticipate
bidding out a second time in 4th Quarter CY2018.
Key Milestones: Bid opening 10/24/18
12
NEIGHBORHOOD IMPROVEMENT FUNDING INTIATIVES (NIFI)
The Square in Crozet Click here to return to the top
Scope: This locally administered Revenue Sharing project will change The Crozet Square to a one-way street
(west-to-east travel) with improved angled parking along both sides, new sidewalk in front of the businesses,
improved ADA accessibility, grading/drainage improvements to prevent flooding of the businesses east of
the alley intersection, and drainage system to convey storm runoff to Oak Street along with road, sidewalk
and drainage improvements to Oak Street.
Budget: $1,510,000 ($200,000 in NIFI Funds; $755,000 in leveraged VDOT monies; $555,000 in matching
County Revenue sharing funds)
Phase: Design
Status: Staff met with VDOT to discuss the coordination with the Library Avenue Extension project. Staff has
been meeting biweekly with internal stakeholders to discuss project resource coordination between The
Square, the Library Avenue extension project, and the Barnes Lumber project. County Staff preparing and
submitting scoping report forms to VDOT. County Staff anticipates reporting out to the CAC in 4th Quarter
CY2018.
Key Milestones:
• Submission of Environmental Early Notification form to VDOT on 10/4/18
• Fee Proposal received on 08/28/18; Project Order routed for engineer signatures on 10/15/18
• Anticipate VDOT and Federal Highway Administration Preliminary Engineering Phase authorization
4th Quarter CY2018
• Anticipate VDOT Preliminary Engineering Phase authorization by 4th Quarter CY2018
13
CAPITAL PROJECTS REPORT
3RD QUARTER CY2018
BMP Retrofits: River Run and Minor Hill Click here to return to the top
Scope: Design and construction of stream restoration and bio-retention retrofit of BMPs. Primary design
objectives include maximizing pollution reduction credits; minimizing tree loss; stabilizing channel in vicinity
of retaining wall; and limit land disturbance.
Budget: $318,000
Phase: Construction
Status:
River Run: All easements obtained. Awaiting signed grant agreement between DEQ and County.
Minor Hill: plans are under CDD review. Staff in the process of obtaining permanent easements needed for
future access to site for maintenance. If bids exceed estimated construction costs, future appropriation from
the Board may be required.
Key Milestones:
• River Run – bids received 09/5/18 and Notice of Intent to Award posted 10/15/18
• Minor Hill – 09/31/18 all right of entry letters signed for construction purposes
Chapel Hills Stream Restoration Click here to return to the top
Scope: Design and construction of a stream restoration project (approximately 1,260 feet) using natural
channel design methods in order to maximize pollution reduction credits; minimize tree loss; stabilize
channel in vicinity of retaining wall; relocate channel away from wall; and limit land disturbing activity to
three parcels identified in RFP.
Budget: $558,550
Phase: Construction
Status: Bid opening was 08/16/18. Notice of Intent to Award issued 08/23/18. Bids came in at budget.
Awaiting DEQ and County signatures on grant agreement.
Key Milestones: Notice to Proceed issued 10/12/18
14
CAPITAL PROJECTS REPORT
3RD QUARTER CY2018
Commonwealth/Dominion Sidewalks Click here to return to the top
Scope: Design and construct approximately 6,450 feet of sidewalk on Commonwealth Drive from Hydraulic
Road to Peyton Drive (east side); Commonwealth Drive from Commonwealth Circle to Dominion Drive (both
sides); and along Dominion Drive from Commonwealth Drive to US 29 (both sides).
Budget: $3,336,224
Phase: Programming
Status: VDOT has approved LAP agreement and Staff submitted the Environmental Early Notification form
on 10/4/18. County staff is preparing VDOT's scoping forms for submittal in the 4th Quarter CY2018.
Key Milestones: BOS approved budget appropriation for this project on 09/5/18
15
BURLEY MIDDLE SCHOOL: LEARNING SPACE
MODERNIZATION AND SCIENCE LAB 2018
Description: Modernization of Area A (four science labs) and Area D (two classrooms). This work includes plan re-configuration, finishes upgrades, additional electrical outlets, mechanical modifications, plumbing fixture relocations/additions, new lighting, daylighting, casework, furnishings, window treatment, and technology infrastructure. Area B work includes an upgrade of finishes in the school’s workshop and courtyard. Status: Final punchlist work is waiting on replacement doors and marker boards that were damaged in transit. Anticipate Substantial completion for Area A on October 31; anticipate Final Completion in the 4th Quarter CY2018. Project Schedule:
Phase Baseline Schedule Actual/Forecast Variance (days)
Design Complete 2/2/2018 4/20/2018 77
Start Construction 6/11/2018 6/14/2018 3
Substantial Completion 8/3/2018 10/31/2018 89
Final Completion 9/3/2018 11/5/2018 63
16
BURLEY MIDDLE SCHOOL: LEARNING SPACE
MODERNIZATION AND SCIENCE LAB 2018
Current Contingency $ 130,594 Project Budget Trackers:
Click here to return to the top
A/E Contract (THRIVE Architects) Construction Contract (GCSI, Inc.)
Contract Amount 95,151.00$ Bid Award 555,769.00$
Approved Changes Approved Changes
Pending Changes Pending Changes 5,315.68$
TOTAL 95,151.00$ TOTAL 561,084.68$
A/E Change Orders: Construction Change Orders:
No. & Brief Description AMOUNT No. & Brief Description AMOUNT
Pending - additional furring,
masonry, soffits; remove and
reinstall HVAC duct
5,315.68$
TOTAL -$ TOTAL 5,315.68$
Appropriated Budget (Baseline)
Date Sep-17
Design/Soft Costs 100,200.00$
Project Management
Contingency 4,951.00$
Furniture
ADP Equipment
Construction 729,000.00$
Total 834,151.00$
Changes (Baseline vs. Current)
Scope and Funding Changes
Modernization of 4 science labs and 2
classrooms (plan re-configuration, finishes
upgrades, additional electrical outlets,
mechanical modifications, plumbing fixture
relocations / additions, new lighting,
daylighting, casework, furnishings, window
treatement, technology infrastructure).
Project Budget Information Source Allocation provided by Building Services.
17
HENLEY MIDDLE SCHOOL: LEARNING SPACE
MODERNIZATION AND SECURITY 2018
Description: Phase 1 includes modernization and furnishings for four (4) learning labs, two (2) classrooms, the media center, and a renovation of the existing administrative office. Phase 2 includes a new security addition. Status: Final completion for Phase 1 was reached on September 21. Phase 2 foundation and footers are 90% complete and structural framing is 40% complete. Anticipate concrete slab and roof for addition to be completed by October 31. We anticipate Substantial Completion of Phase 2 in the 4th Quarter CY2018. Significant weather delays in September resulted in fifteen days of lost time on this project. Project Schedule:
Phase Baseline Schedule Actual/Forecast Variance (days)
Design Complete 1/31/2018 2/7/2018 7
Start Construction, Phase 1 6/22/2018 6/5/2018 -17
Substantial Completion, Phase 1 8/2/2018 8/9/2018 7
Final Completion, Phase 1 9/8/2018 9/21/2018 13
Start Construction, Phase 2 6/11/2018 7/9/2018 28
Substantial Completion, Phase 2 11/30/2018 12/19/2018 19
Final Completion, Phase 2 12/30/2018 1/18/2019 19
18
HENLEY MIDDLE SCHOOL: LEARNING SPACE
MODERNIZATION AND SECURITY 2018
Current Contingency $32,084 Project Budget Tracker:
Click here to return to the top
A/E Contract (BCWH Architects) Construction Contract (Lantz Construction)
Contract Amount 138,695.00$ Bid Award 2,188,360.00$
Approved Changes Approved Changes
Pending Changes Pending Changes 30,000.00$
TOTAL 138,695.00$ TOTAL 2,218,360.00$
A/E Change Orders: Construction Change Orders:
No. & Brief Description AMOUNT No. & Brief Description AMOUNT
Pending - unforeseen footer
conditions
30,000.00$
TOTAL -$ TOTAL 30,000.00$
Appropriated Budget
(Baseline) Additional Appropriation
Date Aug-17 Mar-18
Design/Soft Costs 178,950.00$
Project Management
Contingency 194,500.00$
Furniture 140,000.00$
Construction 1,390,000.00$ 500,000.00$
Total 1,903,450.00$ 2,403,450.00$
Changes (Baseline vs. Current) 500,000.00$
Scope and Funding Changes
Modernization of four (4)
Learning Labs, two (2)
classrooms, the media center,
a new security addition, and a
renovation of the existing
office at Henley Middle
School.
Construction bids
received on 3/8/18 were
over budget. Building
Services provided
additional funding to
proceed with the project.
Project Budget Information Source Appropriation #2017-088
Additional Allocation
provided by Building
Services.
19
WESTERN ALBEMARLE HIGH SCHOOL SCIENCE LAB ADDITION
AND MODERNIZATION 2018
Description: Phase 1 of this project includes the modernization of three (3) existing science labs and six (6) existing classrooms, including casework, additional power, new finishes, lighting and furniture. Phase 2 includes facility improvements to support the Environmental Science Academy, including an 8,000 SF addition (three (3) labs, and support spaces such as office, laboratory preparation room, storage and faculty areas). Phase 3 includes modernization of four (4) existing science classrooms. Status: We anticipate Final Completion of Phase 1 in the 4th Quarter of CY2018. Phase 2 construction started July 10; site utilities for Phase 2 addition are 80% complete. Footers for Phase 2 addition are complete. Anticipate Phase 2 addition structural steel; slab pours and roof installation complete in 4th Quarter CY2018. We anticipate construction for Phase 3 work to begin in 2nd Quarter CY2019. Project Schedule:
Phase Baseline Schedule Actual/Forecast Variance (days)
Design Complete 1/8/2018 2/22/2018 45
Start Construction Phase 1 6/8/2018 6/18/2018 10
Substantial Completion, Phase 1 8/6/2018 8/16/2018 10
Final Completion, Phase 1 9/8/2018 11/15/2018 68
Start Construction, Phase 2 6/15/2018 7/10/2018 25
Substantial Completion, Phase 2 8/5/2019 9/21/2019 47
Final Completion, Phase 2 8/9/2019 9/25/2019 47
Start Construction, Phase 3 6/8/2019 6/8/2019 0
Substantial Completion, Phase 3 9/21/2019 9/21/2019 0
Final Completion, Phase 3 10/24/2019 10/24/2019 0
20
WESTERN ALBEMARLE HIGH SCHOOL SCIENCE LAB ADDITION
AND MODERNIZATION 2018
Current Contingency $1,001,724 Project Budget Tracker:
Click here to return to the top
A/E Contract (VMDO Architects) Construction Contract (Jamerson-Lewis)
Contract Amount 468,961.00$ Bid Award 4,607,041.00$
Approved Changes 30,102.00$ Approved Changes
Pending Changes Pending Changes
TOTAL 499,063.00$ TOTAL 4,607,041.00$
A/E Change Orders: Construction Change Orders:
No. & Brief Description AMOUNT No. & Brief Description AMOUNT
1 - Owner requested
maintenance shed design
17,742.00$
2 - study for a Production Lab 12,360.00$
TOTAL 30,102.00$ TOTAL -$
Appropriated Budget (Baseline)
Appropriation &
Additional Allocation
provided by Building
Services
Deduction
provided by
Building Services
Date Aug-17 Oct-17 Apr-18
Design/Soft Costs 516,200.00$
Project Management 50,400.00$
Contingency 379,600.00$
Furniture 415,000.00$
ADP Equipment 280,000.00$
Construction 4,695,000.00$ 674,000.00$ (49,600.00)$
Total 6,336,200.00$ 7,010,200.00$ 6,960,600.00$
Changes (Baseline vs. Current) 674,000.00$ 624,400.00$
Scope and Funding Changes
Facility improvements to support the
Environmental Science Academy at WAHS,
Modernization of seven existing science labs,
and Modernization of 6 existing classrooms.
Appropriationg for
additional funding for
Bond Referendum-
supported School Division
capital projects that have
either already come in
higher than the budgeted
amount, or are estimated
by the School Division to
do so.
Additional Allocation
from Building Services for
the Window and Door
Upgrades as well as
Casework at WAHS.
Bids received
4/10/18 were
under budget.
Building Services
reduced funding
to ensure
additional
projects would
be completed to
scope in the
School Security
Program.
Project Budget Information Source
Appropriation #2017-088 (Design Funding)
*Future Appropriation anticipated to Advance
FY 19 Funding to FY 18
Appropriation #2018-038Deduction by
Building Services.
21
WOODBROOK ELEMENTARY SCHOOL
ADDITION AND MODERNIZATION
Description: This phased project consists of the modernization and renovation of existing classrooms and additions of approximately 35,000 SF. Phase 1 work includes new front classroom and gym additions; Phase 2 includes a connector on the front addition and site improvements; and Phase 3 includes renovations to existing classrooms. Status: Substantial completion was achieved on August 20. Punch list has been distributed for interior work and is 60% complete; continuing with small amount of site work. Owner training is being coordinated with school and Building services staff and is tentatively scheduled for November 2. Anticipate all exterior work to be complete in early October. Close-out documents, including Operations and Maintenance manuals, are currently being compiled. Project Manager is completing as-built plats for Albemarle County Service Authority. Ribbon cutting ceremony was held on Monday, October 22. Project Schedule:
Phase Baseline Schedule Actual/Forecast Variance (days)
Design Complete 3/25/2017 3/25/2017 0
Start Construction, Phase 1 2/1/2018 2/1/2018 0
Substantial Completion, Phase 1 8/16/2018 8/16/2018 0
Final Completion, Phase 1 9/25/2018 9/25/2018 0
Start Construction, Phase 2 4/30/2018 4/30/2018 0
Substantial Completion, Phase 2 7/20/2018 7/20/2018 0
Final Completion, Phase 2 9/25/2018 9/25/2018 0
Start Construction, Phase 3 4/30/2018 4/30/2018 0
Substantial Completion, Phase 3 8/7/2018 8/17/2018 10
Final Completion, Phase 3 9/25/2018 10/31/2018 36
22
WOODBROOK ELEMENTARY SCHOOL
ADDITION AND MODERNIZATION
23
WOODBROOK ELEMENTARY SCHOOL
ADDITION AND MODERNIZATION
Current Contingency $714,418 Project Budget Trackers:
Click here to return to the top
Construction Contract (Loughridge & Company)
Bid Award 13,615,405.00$
Approved Changes 130,846.90$
Pending Changes 32,635.30$
TOTAL 13,778,887.20$
Construction Change Orders:
No. & Brief Description AMOUNT1 - Schedule change $0.00
2 - additional shower, dishwasher,
and counters; delete disconnects at
chiller
$14,926.62
3 - additional handrails, joists and
bulkhead$7,537.47
4 - cafeteria wall demo and rebuild;
additional caulking; delete
relocation of playground; install
power to sprinkler bells
$108,382.81
Pending - change in security locking
system$32,635.30
TOTAL $163,482.20
Appropriated Budget
(Baseline)
Additional Appropriation
Date Apr-17 May-17
Design/Soft Costs 30,000.00$
Contingency 1,259,849.00$
Furniture 1,030,000.00$
ADP Equipment 412,000.00$
Construction 12,170,000.00$ 1,488,062.00$
Total 14,901,849.00$ 16,389,911.00$
Changes (Baseline vs. Current)
Scope and Funding Changes
Design for this project is being
handled by the Building
Services Department.
Construction of additions of
approximately 35,000 square
feet, substantial interior
renovations and associated
site work.
Board approved
appropriation to support
additioanl cost to the project
associated with the base bid
as well as three additional
additive bid items.
Project Budget Information Source Appropriation 2017-088 Appropriation 2017-098
24
BERKMAR DRIVE EXTENDED –
LEWIS & CLARK CONNECTOR ROAD
Description: This project consists of the design of preliminary roadway plans and cost estimates to support the County's funding strategies for the construction of a continued extension of Berkmar Drive from Timberwood Boulevard to Airport Road (Phase 1) and then from Airport Road to Lewis and Clark Drive (Phase 2). It will continue the Berkmar Drive extension completed by VDOT in the summer 2017 and provide approximately 5,280 linear feet of new roadway. This project will also complete the local parallel road system from the Berkmar Drive/US29 intersection south of Rio Road to the Lewis & Clark Drive/US29 intersection at the north end of the University of Virginia Research Park. Status: Finalizing design contract requirements. County staff accessing feasibility of further design work at this time. SMARTSCALE application was submitted to VDOT on September 30, 2018. VDOT will announce SMARTSCALE awards in 2nd Quarter CY2019. Project Schedule: (Pre-design is the only aspect of this project that has been funded to date.)
Phase Baseline Schedule Actual/Forecast Variance (days)
Preliminery Design
Complete 8/20/2018 8/20/2018 0
25
BERKMAR DRIVE EXTENDED –
LEWIS & CLARK CONNECTOR ROAD
Current Contingency $ 29,941 Project Budget Trackers:
Click here to return to the top
A/E Contract (Kimley-Horn & Associates) Construction Contract (TBD)
Contract Amount 770,056.00$ Bid Award
Approved Changes Approved Changes
Pending Changes Pending Changes
TOTAL 770,056.00$ TOTAL -$
A/E Change Orders: Construction Change Orders:
No. & Brief Description AMOUNT No. & Brief Description AMOUNT
TOTAL $0.00 TOTAL $0.00
Baseline Estimate
Date Sep-17
Design/Soft Costs 800,000.00$
Project Management
Contingency
Construction
Total 800,000.00$
Changes (Baseline vs. Current) -$
Scope and Funding Changes
This project consists of the design of preliminary roadway
plans and cost estimates to support the County's funding
strategies for the construction of a continued extension of
Berkmar Drive from Timberwood Boulevard to Airport Road
and then from Airport Road to Lewis and Clark Drive. It will
continue the Berkmar Drive extension completed by VDOT in
the summer 2017 and provide approximately 5,280 linear feet
of new roadway. This project will also complete the local
parallel road system from the Berkmar Drive/US29 intersection
south of Rio Road to the Lewis & Clark Drive/US29 intersection
at the north end of the University of Virginia Research Park.
Project Budget Information
SourceAppropriation 2018-019
26
HYDRAULIC AND BARRACKS ROAD
SIDEWALK IMPROVEMENTS
Description: This Virginia Department of Transportation (VDOT) Revenue Sharing project supports pedestrian safety by providing sidewalk improvements along Hydraulic Road and Barracks Road. The Hydraulic Road Sidewalk Improvement includes the construction of approximately 1,700 feet of sidewalk on the north side of Hydraulic Road from the existing sidewalk to Georgetown Road. The Barracks Road Sidewalk Improvement involves the construction of approximately 1,000 feet of sidewalk from the Barracks West apartments on the north side of Barracks Road to the existing sidewalk west of the Georgetown Road intersection; and the construction of crosswalk and a segment of sidewalk (225 feet total) on the south side between Georgetown Road intersection and Westminster Road. Status: The Hydraulic Road sidewalk project anticipate final completion in 4th Quarter CY2018. The Barracks Road sidewalk project reached Substantial Completion on September 28; anticipate final completion in 4th Quarter CY2018. Project Schedule:
Phase Baseline Schedule Actual/Forecast Variance (days)
Pre-design Complete 10/1/2014 1/28/2015 119
Design Complete 5/1/2015 2/15/2017 656
Right-of-Way/Easements and Utilities Complete 4/1/2015 9/25/2017 908
Start Construction, Hydraulic 2/12/2018 2/12/2018 0
Substantial Completion, Hydraulic 4/19/2018 8/20/2018 123
Final Completion, Hydraulic 4/26/2018 10/28/2018 185
Start Construction, Barracks 2/12/2018 2/12/2018 0
Substantial Completion, Barracks 6/6/2018 9/28/2018 114
Final Completion, Barracks 6/6/2018 10/28/2018 144
27
HYDRAULIC AND BARRACKS ROAD
SIDEWALK IMPROVEMENTS
Current Contingency $ 31,664 Project Budget Trackers:
Click here to return to the top
A/E Contract (Kimley-Horn & Assocs.) Construction Contract (Linco, Inc.)
Contract Amount 323,256.00$ Bid Award 1,379,169.00$
Approved Changes 54,984.30$ Approved Changes 12,604.22$
Pending Changes -$ Pending Changes 37,493.65$
TOTAL 378,240.30$ TOTAL 1,429,266.87$
A/E Change Orders: Construction Change Orders:
No. & Brief Description AMOUNT No. & Brief Description AMOUNT
Hydraulic:
1 - Support public meeting process
13,164.00$ 1 - Installation of data conduit for
Schools
$10,635.00
Barracks:
1 - Cemetary Investigation
12,736.48$ 2 - Sewer repair and excavation
for gas service lines
$17,927.04
Barracks:
2 - Utility location services
12,843.52$ 3- Pending - storm drainage
system revision
-$15,957.82
Barracks:
3 - Additional surveying services
3,272.50$ 4- Grading adjustments, eradicate
ped-xing striping, replace existing
drop inlet
$37,493.65
Barracks:
4 - Signal control design and
additional plans and specifications
12,967.80$
TOTAL $50,097.87
5 - Additional Services 5,766.20$
TOTAL $60,750.50
28
HYDRAULIC AND BARRACKS ROAD
SIDEWALK IMPROVEMENTS
Bas
elin
e E
stim
ate
Ad
dit
ion
al A
pp
rop
riat
ion
to f
ully
fu
nd
pro
ject
Pro
ject
Man
age
me
nt
Serv
ice
s A
dju
stm
en
t
Pro
ject
Man
age
me
nt
Serv
ice
s A
dju
stm
en
t
Cu
rre
nt
Esti
mat
e a
t
Co
mp
leti
on
Ad
dit
ion
al A
pp
rop
riat
ion
Ad
dit
ion
al
Ap
pro
pri
atio
n
Pro
ject
Man
age
me
nt
Serv
ice
s
Ad
dit
ion
al A
lloca
tio
n
fro
m S
cho
ol's
Tech
no
logy
Pro
ject
Man
age
me
nt
Serv
ice
s
Dat
eM
ay-1
3M
ay-1
5Ju
l-1
5Ju
l-1
6O
ct-1
6M
ay-1
7A
ug-
17
Oct
-17
Jan
-18
Jul-
18
De
sign
/So
ft C
ost
s5
60
,00
0.0
0$
81
3,6
24
.00
$
Pro
ject
Man
age
me
nt
57
,60
0.0
0$
2
0,0
98
.00
$
1
7,0
45
.00
$
9
4,7
43
.00
$
6
2,1
85
.64
$
1
6,1
58
.00
$
Co
nti
nge
ncy
97
,10
0.0
0$
Co
nst
ruct
ion
87
3,9
00
.00
$
4
00
,00
0.0
0$
-
$
-
$
1
,11
7,3
76
.00
$
3
00
,00
0.0
0$
15
0,0
00
.00
$
10
,63
5.0
0$
Tota
l1
,58
8,6
00
.00
$
1,9
88
,60
0.0
0$
2,0
08
,69
8.0
0$
2,0
25
,74
3.0
0$
2,0
25
,74
3.0
0$
2,3
25
,74
3.0
0$
2
,47
5,7
43
.00
$
2
,53
7,9
28
.64
$
2
,54
8,5
63
.64
$
2,5
48
,56
3.6
4$
Ch
ange
s (B
ase
line
vs.
Cu
rre
nt)
40
0,0
00
.00
$
42
0,0
98
.00
$
43
7,1
43
.00
$
43
7,1
43
.00
$
73
7,1
43
.00
$
8
87
,14
3.0
0$
9
49
,32
8.6
4$
9
49
,32
8.6
4$
96
5,4
86
.64
$
Sco
pe
an
d F
un
din
g
Ch
ange
s
Sup
po
rts
ped
estr
ian
saf
ety
by
mak
ing
sid
ewal
k im
pro
vem
ents
alo
ng
Hyd
rau
lic R
oad
an
d B
arra
cks
Ro
ad.
Hyd
rau
lic R
oad
- c
on
stru
ctio
n o
f
app
rox.
17
00
fee
t o
f si
dew
alk
on
the
no
rth
sid
e be
twee
n C
om
mo
nw
ealt
h
Dri
ve a
nd
Geo
rget
ow
n R
oad
.
Bar
rack
s R
oad
- 1
) co
nst
ruct
ion
of
app
rox.
10
00
fee
t o
f si
dew
alk
on
the
no
rth
sid
e fr
om
Bar
rack
s W
est
apar
tmen
ts t
o e
xist
ing
sid
ewal
k w
est
of
Geo
rget
ow
n R
oad
inte
rsec
tio
n;
2)
con
stru
ctio
n o
f cr
oss
wal
ks a
nd
tw
o
segm
ents
of
sid
ewal
k (6
50
ft
tota
l) o
n
the
sou
th s
ide
betw
een
Geo
rget
ow
n
Ro
ad in
ters
ecti
on
& W
estm
inst
er
Ro
ad, a
nd
bet
wee
n S
ou
th
Ben
nin
gto
n R
oad
& 2
9/2
50
Byp
ass
ram
ps.
Bu
dge
t in
suff
icie
nt
to
sup
po
rt c
om
ple
tio
n o
f al
l
Bar
rack
s R
oad
sid
ewal
k
imp
rove
men
ts b
ased
on
curr
ent
esti
mat
es.
Ap
pro
pri
atio
n r
equ
est
for
add
itio
nal
$4
00
k ap
pro
ved
at 5
/6/1
5 B
oar
d m
eeti
ng.
OFD
Pro
ject
Man
agem
ent
Serv
ices
- F
Y15
reco
nci
liati
on
an
d
FY1
6 a
pp
rop
riat
ion
.
OFD
Pro
ject
Man
agem
ent
Serv
ices
- F
Y16
reco
nci
liati
on
an
d
FY1
7 a
pp
rop
riat
ion
.
Rig
ht-
of-
way
co
sts
(co
nsu
ltan
t, p
urc
has
e)
and
tes
tin
g/in
spec
tio
n
serv
ices
incl
ud
ed w
ith
soft
co
sts.
Bas
ed o
n c
urr
ent
loca
l/re
gio
nal
bid
din
g an
d
con
stru
ctio
n a
ctiv
ity
ther
e is
a d
emo
nst
rate
d
tren
d o
f ri
sin
g
con
stru
ctio
n a
nd
mat
eria
l
cost
s, a
nd
sig
nif
ican
t
po
ten
tial
fo
r th
e bi
ds
to
exce
ed
the
cu
rren
t
pro
ject
bu
dge
t. S
taff
reco
mm
ened
on
4/5
/17
tran
sfer
rin
g a
po
rtio
n o
f
the
surp
lus
TRS
fun
ds
to
add
ress
the
dyn
amic
s o
f
the
curr
ent
bid
din
g
clim
ate.
Off
icia
l
app
rop
riat
ion
will
go
forw
ard
to
the
Bo
ard
on
ce V
DO
T h
as
tran
sfer
red
the
fu
nd
ing.
Bo
ard
ap
pro
ved
app
rop
riat
ion
on
8/2
/17
to
app
rop
riat
e
$1
50
,00
0.0
0 in
Vir
gin
ia D
epar
tmen
t
of
Tran
spo
rtat
ion
Rev
enu
e Sh
arin
g
Pro
gram
fu
nd
s to
the
Hyd
rau
lic-B
arra
cks
Ro
ad S
idew
alks
pro
ject
fro
m t
he O
ld
Lyn
chb
urg
Ro
ad
Sid
ewal
k an
d
Ped
estr
ian
Saf
ety
Imp
rove
men
ts
pro
ject
to
ad
dre
ss
the
sho
rtfa
ll b
ased
on
the
app
aren
t lo
w-b
id
fro
m t
he p
roje
ct
reb
idd
ing.
Pro
ject
Man
agem
ent
Serv
ices
- F
Y17
reco
nci
lati
on
an
d
FY1
8
app
rop
riat
ion
.
Ad
dit
ion
al f
un
din
g
pro
vid
ed b
y A
CP
S
Tech
no
logy
to
ru
n
con
du
it (d
ata
carr
ier)
for
the
Sch
oo
ls.
OFD
Pro
ject
Man
agem
ent
Serv
ices
- F
Y19
app
rop
riat
ion
.
Pro
ject
Bu
dge
t
Info
rmat
ion
So
urc
eA
pp
rop
riat
ion
sA
pp
rop
riat
ion
Ap
pro
pri
atio
nA
pp
rop
riat
ion
Cu
rren
t Es
tim
ate
Bo
ard
Mee
tin
g o
n 4
/5/1
7;
Ap
pro
pri
atio
n 5
/3/1
7
Ap
pro
pri
atio
n 2
01
8-
01
7A
pp
rop
riat
ion
Allo
cati
on
A
lloca
tio
n
29
IVY ROAD SIDEWALK IMPROVEMENTS
Description: This Virginia Department of Transportation (VDOT) Revenue Sharing project supports pedestrian safety by providing sidewalk along Ivy Road from the existing sidewalk at the Charlottesville City limits to Stillfried Lane with a potential future extension along the University of Virginia property to the Route 29/250 Bypass interchange. The project includes crosswalks and pedestrian signals at the Old Ivy Road (railroad underpass) and Ivy Road intersection; bike lane facilities, curb & gutter, storm drainage system improvements; and consideration for possible street trees and pedestrian lighting. Status: The design consultant and County staff are assisting the right-of-way consultant to address property owner questions and resolve issues and concerns. Anticipate having all owner signatures by end of 4th Quarter CY2018. Project Schedule:
Phase Baseline Schedule Actual/Forecast Variance (days)
Pre-design Complete 9/1/2015 1/6/2016 127
Design Complete 5/1/2017 3/1/2019 669
Start of Construction 11/1/2017 5/29/2019 574
Substantial Completion 9/1/2018 10/25/2019 419
Final Completion 10/1/2018 11/29/2019 424
30
IVY ROAD SIDEWALK IMPROVEMENTS
Current Contingency: $111,758 Project Budget Trackers:
Click here to return to the top
A/E Contract (Kimley-Horn & Assocs.)
Contract Amount 133,955.93$
Approved Changes 264,160.82$
Pending Changes
TOTAL 398,116.75$
A/E Change Orders:
No. & Brief Description AMOUNT
1 - Services from Public Hearing
through Construction
$202,570.15
2 - Utilities test holes $47,670.67
3 - Additional design waver request
required by VDOT $13,920.00
TOTAL $264,160.82
Baseline Estimate Additional Appropriation Additional Appropriation Additional Appropriation
Date Jun-15 Jun-15 Jun-17 Jul-18
Design/Soft Costs 390,000.00$
Project Management 145,623.00$ 48,473.00$
Contingency 90,000.00$
Construction 720,000.00$ 1,278,000.00$
Total 1,200,000.00$ 1,345,623.00$ 2,623,623.00$ 2,623,623.00$
Changes (Baseline vs. Current) 145,623.00$ 1,423,623.00$ 1,423,623.00$
Scope and Funding Changes
Extend approximately 3,000 feet of
sidewalk from the City sidewalk at
the Ivy Road/Old Ivy Road
intersection westward to the
Route 29/250 Bypass, and
providing crosswalks, pedestrian
signals, bike lanes and/or paved
shoulders, curb, and storm
drainage improvements, and
possibly street trees and
pedestrian lighting.
Estimated OFD Project
Management Services cost
to manage project
Board approved
appropriation to support the
shortfall to build the full
project (Ivy Road to Sillfried
Lane) due to the higher
underground utility
relocations and construction
costs fro the segment
between Colonades Drive
and Stillfriend Lane.
OFD Project Management
Services cost to manage
project
Project Budget Information Source Appropriation #2015-042Current and future ISF
AppropriationsAppropriation 2017-099 FY Appropriation
31
RIO ROAD, AVON STREET, AND ROUTE 250W-CROZET
SIDEWALK IMPROVEMENTS
Description: This Virginia Department of Transportation (VDOT) Revenue Sharing project supports pedestrian safety by providing sidewalk improvements along Rio Road, Avon Street, and US 250 West (Rockfish Gap Turnpike). The Rio Road Sidewalk Improvement project will connect the Stonehenge residential neighborhood to the John Warner Parkway and Rio Road sidewalk system. The Avon Street Walkway/Crosswalks Improvement project will provide sidewalks on the east side from Swan Lake Drive to Mill Creek Drive and then to Cale Elementary School and on the west side from Stoney Creek Drive to Arden Drive. The US 250 West-Crozet project will consist of the construction of sidewalk and crosswalk from Cory Farms to the Cloverlawn commercial area and Blue Ridge Shopping Center. Status: The design consultant and County staff are assisting the right-of-way consultant to address property owner questions and resolve issues and concerns. We anticipate having all ROW by 4th Quarter CY2018; project cost estimates to be updated based on the completed waiver (Basic Administrative Report). Staff is monitoring the pace of the right-of-way/easement acquisitions for the potential to separate the Rockfish Gap sidewalk project for the Construction Phase. Completion of the Rockfish Gap sidewalk is anticipated in the 2nd Quarter of CY2019 and completion of Rio Road and Avon Street sidewalks is anticipated by the end of the 3rd Quarter CY2019.
32
RIO ROAD, AVON STREET, AND ROUTE 250W-CROZET
SIDEWALK IMPROVEMENTS
Project Schedule:
Current Contingency $382,296
Project Budget Trackers:
Phase Baseline Schedule Actual/Forecast Variance (days)
Pre-design Complete 3/30/2015 8/14/2015 137
Design Complete 11/30/2015 1/9/2019 1136
Start Construction 4/1/2017 4/22/2019 751
Substantial Completion 8/1/2017 9/23/2019 783
Final Completion 9/1/2017 10/23/2019 782
Phase Baseline Schedule Actual/Forecast Variance (days)
Pre-design Complete 3/30/2015 8/14/2015 137
Design Complete 11/30/2015 12/31/2018 1127
Start Construction 4/1/2017 2/4/2019 674
Substantial Completion 8/1/2017 6/4/2019 672
Final Completion 9/1/2017 7/3/2019 670
Project Schedule – Rio Road & Avon Street Extended Sidewalks
Project Schedule – 250W / Rockfish Gap Turnpike Sidewalks
A/E Contract (Timmons Group)
Contract Amount 386,800.00$
Approved Changes $271,107.19
Pending Changes
TOTAL 657,907.19$
A/E Change Orders:
No. & Brief Description AMOUNT
1 - Additional topographic survey $14,300.00
2 - Revisions to plans to add the
mid-block pedestrian crossing
13,350.00$
3 - Turn Lane Capacity Analysis &
Mid-block Engineering Study
4,700.00$
4 - Additional basic services and
SUE test holes 35,420.00$
5 - Credits for services deleted
from original scope (51,422.81)$
6 - Right-of-Way acquisition
services 254,760.00$
TOTAL $271,107.19
33
RIO ROAD, AVON STREET, AND ROUTE 250W-CROZET
SIDEWALK IMPROVEMENTS
Click here to return to the top
Baseline Estimate
Project Management
Services
Additional
Appropriation
Date Jun-15 Jun-15 Apr-17
Design/Soft Costs 1,072,773.00$
Project Management 195,608.00$
Contingency 421,691.00$
Construction 2,044,808.00$ 195,608.00$ 200,000.00$
Total 3,539,272.00$ 3,734,880.00$ 3,934,880.00$
Changes (Baseline vs. Current) 195,608.00$ 395,608.00$
Scope and Funding
Changes
Support pedestrian safety by providing
the following sidewalk/crosswalk
improvements:
a) Rio Road – sidewalk improvement will
connect the Stonehenge residential
neighborhood to the John Warner
Parkway and Rio Road sidewalk system.
b) Avon Street – construction of
sidewalk on the east side from Swan
Lake Dr. to Mill Creek Dr. and then to
Cale Elementary School; and on the east
side from Stoney Creek Dr. to Arden Dr.
c) US Route 250 West-Crozet –
construction of sidewalk, crosswalks and
street lighting from Cory Farms to the
Cloverlawn commercial area and Blue
Ridge Shopping Center.
Estimated OFD Project
Management Services
cost to manage
project
Appropriated $200,000 in
State Revenue from VDOT
TRS Program funds that
were unexpended for the
Meadow Creek/John
Warner Parkway
construction project to
support this project. This
revenue supports the
inclusion of the mid-block
pedestrian crossing for
the US-250 West/Rockfish
Gap portion of the
sidewalk improvement
capital project.
Project Budget
Information Source
Appropriation #2015-042
Appropriation #2015-099
Current and Future ISF
Appropriations
Appropriation #2017-
083
34
HOLLYMEAD DAM SPILLWAY IMPROVEMENTS
Description: Provide upgrades to the Hollymead Dam to prevent potential failure. This will be accomplished by reinforcing the downstream slope of the dam with articulated concrete block (ACB) to prevent scouring and failure during overtopping of the dam by floodwaters due to a major storm event. Status: Bid opening was September 11. CDD plan review was completed on August 20, 2018. All easements have been signed and recorded by the County Attorney’s office. Market prices increased and therefore a BOS appropriation was requested and approved on October 3. We anticipate issuing the Notice to Proceed on October 29. Project Schedule:
Phase Baseline Schedule Actual/Forecast Variance (days)
Pre-design Complete 4/28/2017 6/5/2017 38
Design Complete 10/24/2018 8/1/2018 -84
Right-of-Way / Easements Complete 2/1/2018 8/3/2018 183
Start Construction 10/16/2018 10/29/2018 13
Substantial Completion 4/12/2019 7/10/2019 89
Final Completion 5/12/2019 8/8/2019 88
35
HOLLYMEAD DAM SPILLWAY IMPROVEMENTS
Current Contingency $212,837
Project Budget Trackers:
Click here to return to the top
A/E Contract (Schnabel Engineering)
Contract Amount 481,188.00$
Approved Changes
Pending Changes
TOTAL 481,188.00$
A/E Change Orders:
No. & Brief Description AMOUNT
TOTAL $0.00
Baseline Estimate
Project Management
Services
Project Management
Services
Date Jul-16 Jul-17 Jul-18
Design/Soft Costs 226,245.00$
Project Management 10,433.12$ 77,000.00$ 100,891.01$
Contingency
Construction 2,500,000.00$
Total 2,736,678.12$ 2,813,678.12$ 2,837,569.13$
Changes (Baseline vs. Current) 2,813,678.12$ 5,651,247.25$
Scope and Funding Changes
Provide upgrades to the Hollymead
Dam to prevent potential failure.
This will be accomplished by
reinforcing the downstream slope
of the dam with articulated
concrete block (ACB) to prevent
scouring and failure during
overtopping of the dam by
floodwaters due to a major storm
event.
Project Management
Services
Project Management
Services
Project Budget Information
SourceCIP CIP
36